As of 2025-08-02, the Intrinsic Value of IVF Hartmann Holding AG (VBSN.SW) is 199.89 CHF. This VBSN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 140.00 CHF, the upside of IVF Hartmann Holding AG is 42.80%.
The range of the Intrinsic Value is 156.18 - 301.75 CHF
Based on its market price of 140.00 CHF and our intrinsic valuation, IVF Hartmann Holding AG (VBSN.SW) is undervalued by 42.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 156.18 - 301.75 | 199.89 | 42.8% |
| DCF (Growth 10y) | 184.25 - 363.67 | 238.28 | 70.2% |
| DCF (EBITDA 5y) | 170.51 - 225.78 | 202.58 | 44.7% |
| DCF (EBITDA 10y) | 191.16 - 267.38 | 231.29 | 65.2% |
| Fair Value | 211.48 - 211.48 | 211.48 | 51.06% |
| P/E | 160.22 - 338.03 | 233.49 | 66.8% |
| EV/EBITDA | 164.38 - 255.73 | 202.82 | 44.9% |
| EPV | 303.51 - 474.60 | 389.06 | 177.9% |
| DDM - Stable | 88.12 - 264.73 | 176.43 | 26.0% |
| DDM - Multi | 135.37 - 299.71 | 184.72 | 31.9% |
| Market Cap (mil) | 336.00 |
| Beta | 0.17 |
| Outstanding shares (mil) | 2.40 |
| Enterprise Value (mil) | 241.83 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.80% |
| Cost of Debt | 5.00% |
| WACC | 5.79% |